<turbo-stream action="replace" target="analysis-table"><template><div id="analysis-table"><div class="overflow-x-auto"><table class="table table-zebra table-md w-full"><thead><tr class="bg-gray-100 flex-no rounded-l-lg sm:rounded-none mb-2 sm:mb-0"><th></th><th>Year 1</th><th>Year 2</th><th>Year 3</th><th>Year 4</th><th>Year 5</th><th><strong>Total</strong></th></tr></thead><tbody><tr><td title="rental_yearly">Total Rental Income</td><td>£9,456</td><td>£9,598</td><td>£9,838</td><td>£10,084</td><td>£10,386</td><td>£49,362</td></tr><tr><td>Total Expenses</td><td>£15,332</td><td>£15,358</td><td>£15,392</td><td>£15,428</td><td>£15,469</td><td>£76,978</td></tr><tr><td>Profit Before Tax</td><td>£-5,876</td><td>£-5,760</td><td>£-5,554</td><td>£-5,344</td><td>£-5,083</td><td>£-27,617</td></tr><tr><td>Profit After Tax      </td><td>£-5,876</td><td>£-5,760</td><td>£-5,554</td><td>£-5,344</td><td>£-5,083</td><td>£-27,617</td></tr><tr><td>Change In Property Value</td><td>£3,500</td><td>£3,535</td><td>£10,711</td><td>£14,710</td><td>£17,211</td><td>£49,666</td></tr><tr><td>Net Return</td><td>£-2,376</td><td>£-2,225</td><td>£5,157</td><td>£9,366</td><td>£12,128</td><td>£22,050</td></tr><tr><td>Return From Rental Income (%)</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-25%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>-2%</td><td>5%</td><td>8%</td><td>11%</td><td>20%</td></tr></tbody></table></div></div></template></turbo-stream>